XML 86 R27.htm IDEA: XBRL DOCUMENT v3.2.0.727
Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2015
Allowance for Loan Losses [Abstract]  
Rollforward of the Allowance for Loan Losses by Portfolio Segment


 

Three months ended June 30, 2015,  

Balance at

March 31, 2015


   

Charge-

Offs

   

 

Recoveries

   

Provision

(Credit)

    Balance at
June 30, 2015
 
Commercial $ 3,157     $ -     $ 8     $ 6     $ 3,171  
Commercial loans secured by real estate   4,087       (15 )     9       59       4,140  
Real estate-mortgage     1,304       (188 )     25       180       1,321  
Consumer     191       (16 )     5       21       201  
Allocation for general risk     950       -       -       (66 )     884  
Total   $ 9,689     $ (219 )   $ 47     $ 200     $ 9,717  

 

Three months ended June 30, 2014,  
Balance at
March 31, 2014
    Charge-
Offs
    Recoveries     Provision
(Credit)
    Balance at
June 30, 2014
 
Commercial $ 3,065     $ -     $ 55     $ 134     $ 3,254  
Commercial loans secured by real estate   4,662       -       19       (206 )     4,475  
Real estate-mortgage     1,273       (30 )     11       47       1,301  
Consumer     139       (22 )     8       20       145  
Allocation for general risk     970       -       -       5       975  
Total   $ 10,109     $ (52 )   $ 93     $ -     $ 10,150  


 

Six months ended June 30, 2015,  
Balance at
December 31, 2014
    Charge-
Offs
    Recoveries     Provision
(Credit)
    Balance at
 June 30, 2015
 
Commercial $ 3,262     $ (121 )   $ 14     $ 16     $ 3,171  
Commercial loans secured by real estate   3,902       (15 )     51       202       4,140  
Real estate-mortgage     1,310       (291 )     55       247       1,321  
Consumer     190       (63 )     14       60       201  
Allocation for general risk     959       -       -       (75 )     884  
Total   $ 9,623     $ (490 )   $ 134     $ 450     $ 9,717  


 

Six months ended June 30, 2014,  
Balance at
December 31, 2013
    Charge-
Offs
    Recoveries     Provision
(Credit)
    Balance at
June 30, 2014
 
Commercial $ 2,844     $ (72 )   $ 105     $ 377     $ 3,254  
Commercial loans secured by real estate   4,885       (66 )     172       (516 )     4,475  
Real estate-mortgage     1,260       (73 )     25       89       1,301  
Consumer     136       (58 )     13       54       145  
Allocation for general risk     979       -       -       (4 )     975  
Total   $ 10,104     $ (269 )   $ 315     $ -     $ 10,150  


 

Summary of Primary Segments of Loan Portfolio


 

At June 30, 2015  


Loans:

Commercial     Commercial
Loans Secured
by Real Estate
    Real Estate-
Mortgage
    Consumer     Allocation for
General Risk
    Total  
Individually evaluated for impairment $ 406     $ 776     $     $             $ 1,182  
Collectively evaluated for impairment   155,053       426,398       259,144       20,073               860,668  
Total loans   $ 155,459     $ 427,174     $ 259,144     $ 20,073             $ 861,850  
                                                 
Allowance for loan losses:                                                
Specific reserve allocation   $ 102     $ 512     $     $     $     $ 614  
General reserve allocation     3,069       3,628       1,321       201       884       9,103  
Total allowance for loan losses   $ 3,171     $ 4,140     $ 1,321     $ 201     $ 884     $ 9,717  

 

At December 31, 2014  
Loans: Commercial     Commercial
Loans Secured
 by Real Estate
    Real Estate-
Mortgage
    Consumer     Allocation for
General Risk
    Total  
Individually evaluated for impairment $     $ 989     $     $             $ 989  
Collectively evaluated for impairment   139,126       409,340       258,616       19,009               826,091  
Total loans   $ 139,126     $ 410,329     $ 258,616     $ 19,009             $ 827,080  
                                                 
Allowance for loan losses:                                                
Specific reserve allocation   $     $ 520     $     $ -     $     $ 520  
General reserve allocation     3,262       3,382       1,310       190       959       9,103  
Total allowance for loan losses   $ 3,262     $ 3,902     $ 1,310     $ 190     $ 959     $ 9,623  

 

Impaired Loans by Class


 

June 30, 2015
Impaired Loans with
Specific Allowance
  Impaired
Loans with no
Specific
 Allowance
    Total  Impaired Loans  
Recorded
Investment
  Related
Allowance
    Recorded
Investment
    Recorded
Investment
    Unpaid
Principal
Balance
 
Commercial $ 406     $ 102     $ -     $ 406     $ 406  
Commercial loans secured by real estate     756       512       20       776       885  
Total impaired loans   $ 1,162     $ 614     $ 20     $ 1,182     $ 1,291  

 

December 31, 2014
Impaired Loans with
Specific Allowance
  Impaired
Loans with no
Specific
Allowance
    Total  Impaired Loans  
Recorded
Investment
  Related Allowance     Recorded
Investment
    Recorded
Investment
    Unpaid  
Principal
Balance
 
Commercial loans secured by real estate $ 989     $ 520     $ -     $ 989     $ 1,069  
Total impaired loans   $ 989     $ 520     $ -     $ 989     $ 1,069  

 

Average Recorded Investment in Impaired Loans and Related Interest Income Recognized


 

Three months ended
June 30,
  Six months ended
June 30,
 
2015   2014     2015     2014  
Average loan balance:                  
Commercial $ 220     $ -     $ 110     $ -  
Commercial loans secured by real estate     1,509       2,296       1,891       2,678  
Average investment in impaired loans   $ 1,729     $ 2,296     $ 2,001     $ 2,678  
                                 
Interest income recognized:                                
Commercial   $ 10     $ -     $ 11     $ -  
Commercial loans secured by real estate     5       1       11       2  
Interest income recognized on a cash basis on impaired loans   $ 15     $ 1     $ 22     $ 2  

 

Loan Portfolio Summarized by Categories


 

June 30, 2015  
    Pass     Special
Mention
    Substandard       Doubtful     Total  
Commercial $ 150,704     $ 758     $ 3,866     $ 131     $ 155,459  
Commercial loans secured by real estate   421,117       2,627       3,175       255       427,174  
Total   $ 571,821     $ 3,385     $ 7,041     $ 386     $ 582,633  


 

December 31, 2014  
    Pass     Special
Mention
    Substandard       Doubtful     Total  
Commercial $ 132,665     $ 161     $ 6,164     $ 136     $ 139,126  
Commercial loans secured by real estate   406,195       620       3,238       276       410,329  
Total   $ 538,860     $ 781     $ 9,402     $ 412     $ 549,455  


 

Performing and Non-performing Outstanding Balances


 

June 30, 2015  
Performing     Non-Performing  
Real estate- mortgage $ 257,497     $ 1,647  
Consumer   20,073       -  
Total   $ 277,570     $ 1,647  

 

December 31, 2014  
Performing     Non-Performing  
Real estate- mortgage $ 257,199     $ 1,417  
Consumer   19,009       -  
Total   $ 276,208     $ 1,417  

 

Classes of Loan Portfolio by Categories


 

June 30, 2015  
Current     30-59
 Days Past
 Due
    60-89
Days
Past Due
    90 Days
Past Due
    Total
Past Due
    Total
Loans
    90 Days
Past Due
and Still
Accruing
 
Commercial $ 153,174     $     $ 2,285     $     $ 2,285     $ 155,459     $  
Commercial loans secured by real estate   426,939                   235       235       427,174        
Real estate- mortgage     255,924       1,634       637       949       3,220       259,144        
Consumer     20,009       55       9             64       20,073        
Total   $ 856,046     $ 1,689     $ 2,931     $ 1,184     $ 5,804     $ 861,850     $  

 

December 31, 2014  
Current     30-59
Days Past
 Due
    60-89
Days
 Past Due
    90 Days
Past Due
    Total
Past Due
    Total
Loans
    90 Days
Past Due
and Still
Accruing
 
Commercial $ 139,126     $     $     $     $     $ 139,126     $  
Commercial loans secured by real estate   410,049       280                   280       410,329        
Real estate- mortgage     255,021       2,196       332       1,067       3,595       258,616        
Consumer     18,927       74       8             82       19,009        
Total   $ 823,123     $ 2,550     $ 340     $ 1,067     $ 3,957     $ 827,080     $